49 Silverstone Drive 1007, Toronto W10

$539,900
49 Silverstone Drive 1007

$539,900

New
17d
Condo ApartmentApartment

49 Silverstone Drive 1007, Toronto W10

Total Monthly Obligation $3,122

Beds
3
Baths
2
Park
1
Sqft
1200-1399
DOM
17d
Score
22
Yield
6.5%
Cash on Cash
-0.2%
Cap Rate
4.5%
5Y IRR
15.4%
10Y IRR
14.5%
Property Type-Condo Apartment
MLS® Number-W13867588
Beds-3
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 6, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$810.64 (2026)
Maintenance-$677/mo
Locker-Common
Parking-1 - Underground
Basement-None
Heating-Baseboard (Other)
Brokerage-HOMELIFE/MIRACLE REALTY LTD
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Concrete Poured
Possession-60-89
Neighbourhood-Mount Olive-Silverstone-Jamestown
Title-Residential Condo & Other

No agent assigned

Spacious & Bright large 3 Bedroom corner unit with two balconies, A huge foyer & 2 coat closets, walk into the living room with a view of the north east side. Step out to the balcony for the nice evening sun, Spacious kitchen with renovated cabinets, connected to a breakfast area that can also be used as a dining area, Huge principal bedroom with walk out to a east view balcony & large closet with 2 Pc ensuite, spacious second & third bedrooms, ****Ensuite Laundry****Underground owned parking with exclusive use of locker. ***MUST SEE*******Opposite of school, all level schools walking distance, walking distance to Albion mall, New LRT connected to subway and Humber university, York University. Close to 401,407,427 Major hwys. Property tax Intrim bill.

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$431,920
Land Transfer Taxes$7,273
Legal Fees (Est.)
$
Total cash required for closing$116,753

Total Monthly Obligation

$3,122/mo
Mortgage $2,178
Monthly Loss $2,549
Principal$573
Interest$1,605
Property Tax$68
Condo Fees$677
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.1%2
5-Year IRR
11.8%48
10-Year IRR
12.1%
Returns Index
25.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$35,076/yr
NOI
$20,234/yr
Net Cash Flow
-$492/mo
Cash Margin
-16.8%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.7713
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo51
Risk Index
27.5/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 49 Silverstone Drive 1007

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.